{"text_format":"2","workbook":"xls","n_sheets":5,"sheets":["Est Fed Taxes","Est Fed Tax Wksht","Est State Taxes","Est State Stnd Ded","Est State Tax"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":4,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Est Fed Taxes","index":0,"n_rows":73,"n_cols":8,"rows_kept":73,"cut":false,"hidden":false,"merged":[[68,2,68,4]],"flags":["formulas_cached_only"]}
["Federal Estimated Taxes and Quarterly Payment  -  2001"]
[]
["Bernice M. Kralicek"]
[]
["Worksheet",{"$nulls":6},0.06]
[null,"Adjusted Gross Income expected in 2000",{"$nulls":4},"2000",2001]
[null,null,"Taxable Interest",null,"M & I Bank of Racine",null,7087.25,7500]
[{"$nulls":4},"Firstar Bank",null,960.46,1000]
[{"$nulls":4},"Johnson Bank",null,4690,5000]
[{"$nulls":4},"Annual Annuity Payment",null,7696.35,8200]
[{"$nulls":4},"CD Interest:",53203.71,738.36,800]
[{"$nulls":5},33959.81,471.29,500]
[{"$nulls":5},25000,1500,1600]
[{"$nulls":5},27000,1890.0000000000002,2000]
[{"$nulls":5},50000,1250,1300]
[{"$nulls":5},50000,1250,1300]
[{"$nulls":4},"Other",null,null,0]
[{"$nulls":4},"Total Taxable Interest",null,null,29200]
[]
[null,null,"Dividends",null,"Morgan Stanley Dean Witter",null,1170.36,0]
[{"$nulls":4},"Other",null,null,0]
[{"$nulls":4},"Total Taxable Dividends",null,null,0]
[]
[null,null,"Capital Gains",null,"Other",null,null,10000]
[null,null,"Pension",null,"The Northern Trust Company",null,null,3200]
[null,null,"Social Security",null,3191.64,"Taxable",1000,1100]
[]
[1,"Enter amount of adjusted gross income you expect in 2000",{"$nulls":5},43500]
[2,"Standard Deduction",null,null,4550,"Single",null,4550]
[{"$nulls":4},6650,"Head of Household"]
[{"$nulls":4},7600,"Married Filing Jointly"]
[{"$nulls":4},3800,"Married Filing Separately"]
[{"$nulls":4},7600,"Qualifying Widow(er)"]
[3,"Subtract line 2 from line 1",{"$nulls":5},38950]
[4,"Exemptions:",null,null,2900,null,null,2900]
[5,"Subtract line 4 from line 3",{"$nulls":5},36050]
[6,"Tax",{"$nulls":5},6578]
[7,"Alternative minimum tax from Form 6251",{"$nulls":5},0]
[8,"Add lines 6 and 7.  Also include any tax from Forms 4972 and 8814 and",{"$nulls":5},6578]
[null,null,"any recapture of the educaiton credits (see Instructions)"]
[9,"Credits (see instructions).  Do not include any income tax withholding on",{"$nulls":5},0]
[null,null,"this line"]
[10,"Subtract line 9 from line 8.  Enter the result, but not less than zero..",{"$nulls":5},6578]
[11,"Self employment tax (see instructions).  Estimate the net earnings from",{"$nulls":5},0]
[null,null,"Self employment _____________;  If $76,200 or less, multiply by"]
[null,null,"15.3%; if more than $76,200, multiply the amount by 2.9%, add"]
[null,null,"$9,448.80 to the result, and enter the total.  Caution.  If you also have"]
[null,null,"wages subject to social security tax, see Pub 505 to figure the amount"]
[null,null,"to enter."]
[12,"Other taxes (see instructions)",{"$nulls":5},0]
[13,"a.   Add lines 10 through 12",{"$nulls":5},6578]
[null,"b.  Earned income credit, additional child tax credit, and credit from",{"$nulls":5},0]
[null,null,"Form 4136"]
[null,"c.  Subtract line 13b from line 13a.  Enter the result, but not less than",{"$nulls":5},6578]
[null,null,"zero.  THIS IS YOUR TOTAL 2000 ESTIMATED TAX"]
[14,"a.","Multiply line 13c by 90% (66 2/3% for farmers and fisherman)",{"$nulls":4},5920]
[null,"b.","Enter the tax shown on your 2000 tax return (110% of that amount",{"$nulls":4},11099]
[null,null,"if you are not a farmer of fisherman and the adjusted gross income"]
[null,null,"shown on line 34 of that return is more than $150,000 or, if married"]
[null,null,"filing separately for 2000, more than $75,000)."]
[null,"c.","Enter the smaller of line 14a or 14b.  THIS IS YOUR REQUIRED",{"$nulls":4},5920]
[null,null,"ANNUAL PAYMENT TO AVOID A PENALTY."]
[15,"Income tax withheld and estimated to be withheld during 2000 (including",{"$nulls":5},0]
[null,"income tax withholding on pensions, annuities, certain deferred income, etc.)"]
[16,"Subtract line 15 from line 14c.  (NOTE:  If zero or less, or line 13c minus line 15",{"$nulls":5},5920]
[null,"is less than $1,000, stop here.  You are not required to make estimated tax"]
[null,"payments).",null,null,null,"CONTINUE"]
[]
[null,null,"Estimated Taxes"]
[null,null,"Full Year Taxes",null,6580]
[null,null,"Less: Carryover",null,0]
[{"$nulls":4},6580]
[null,null,"Quarterly Payment",null,1650]

{"sheet":"Est Fed Tax Wksht","index":1,"n_rows":41,"n_cols":6,"rows_kept":41,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Tax Calculation - 2000"]
["Tax Rate Schedules"]
[]
["Bernice M. Kralicek"]
[]
[]
[null,"Tax Calculation",null,null,null,6578]
[]
[1,"Single",null,6578]
[2,"Head of Household",null,5408]
[3,"Married filling jointly",null,5408]
[4,"Qualifying Widow",null,5408]
[5,"Married filling separately",null,7156]
[]
["Single",6578,null,null,36050]
[27050,0.15,0,0]
[65550,0.28,27050,4057.5]
[136750,0.31,65550,14831.5]
[297300,0.36,136750,36909.5]
["over    ",0.396,297300,94707.5]
[]
["Married Joint/Widow",5408]
[45200,0.15,0,0]
[109250,0.28,45200,6780]
[166450,0.31,109250,24714]
[297300,0.36,166450,42446]
["over    ",0.396,297300,89552]
[]
["Married Separate",7156]
[22600,0.15,0,0]
[54625,0.28,22600,3390]
[83225,0.31,54625,12357]
[148650,0.36,83225,21223]
["over    ",0.396,148650,44776]
[]
["Head of Household",5408]
[36250,0.15,0,0]
[93600,0.28,36250,5437.5]
[151600,0.31,93600,21495.5]
[297300,0.36,151600,39475.5]
["over    ",0.396,297300,91927.5]

{"sheet":"Est State Taxes","index":2,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[25,2,25,4]],"flags":["formulas_cached_only"]}
["State Estimated Taxes and Quarterly Payment  -  2000"]
[]
["Bernice M. Kralicek"]
[]
["Worksheet"]
[1,"Adjusted Gross Income expected in 2000",{"$nulls":5},43500]
[2,"Wisconsin standard deduction and exemptions (see standard deduction"]
[null,"schedules)"]
[null,null,"Exemptions:",null,700,"Per Person",950,4457]
[{"$nulls":4},250,"For over 65 and/or Blind"]
[]
[null,null,"Standard Deduction",null,4400,"Single",3507]
[{"$nulls":4},6450,"Head of Household"]
[{"$nulls":4},7350,"Married Filing Jointly"]
[{"$nulls":4},3675,"Married Filing Separately"]
[{"$nulls":4},7350,"Qualifying Widow(er)"]
[null,"Estimated taxable income (subtract line 2 from line 1)",{"$nulls":5},39043]
[null,"Other Income if any.",{"$nulls":5},0]
[3,"Subtract line 4 from line 3",{"$nulls":5},39043]
[4,"Tax",{"$nulls":5},2356]
[5,"Estimated credits (see instructions provided with your 1999 tax return)",{"$nulls":5},0]
[6,"Subtract line 5 from line 4",{"$nulls":5},2356]
[7,"Estimated Wisconsin althernative minimum tax and recycling surcharge",{"$nulls":5},0]
[8,"Add lines 6 and 7 (Required Annual Payment)",{"$nulls":5},2356]
[]
[null,null,"Estimated Taxes"]
[null,null,"Full Year Taxes",null,2356]
[null,null,"Less: Carryover",null,0]
[{"$nulls":4},2356]
[null,null,"Quarterly Payment",null,590]

{"sheet":"Est State Stnd Ded","index":3,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Tax Calculation - 2000"]
["Tax Rate Schedules"]
[]
["Bernice M. Kralicek"]
[]
[]
[null,"Standard Deduction",null,null,null,3507]
[]
[1,"Single",null,3507]
[2,"Head of Household",null,3507]
[3,"Married filling jointly",null,7787]
[4,"Qualifying Widow",null,3507]
[5,"Married filling separately",null,0]
[]
["Single/Widow",3507,null,null,43500]
[10729,0,0,7440]
[72730,-0.12,10729,7440]
["over    ",0,72730,0]
[]
["Married Joint",7787]
[15069,0,0,13410]
[82872,-0.19778,15069,13410]
["over    ",0,82872,0]
[]
["Married Separate",0]
[7159,0,0,6370]
[39367,-0.19778,7159,6370]
["over    ",0,39367,0]
[]
["Head of Household",3507]
[10729,0,0,9620]
[31460,-0.22515,10729,9620]
[72730,-0.12,31460,7440]
["over    ",0,72730,0]

{"sheet":"Est State Tax","index":4,"n_rows":31,"n_cols":6,"rows_kept":31,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Tax Calculation - 2000"]
["Tax Rate Schedules"]
[]
["Bernice M. Kralicek"]
[]
[]
[null,"Estimate State Tax",null,null,null,2356]
[]
[1,"Single",null,2356]
[2,"Head of Household",null,2356]
[3,"Married filling jointly",null,2296]
[4,"Qualifying Widow",null,2356]
[5,"Married filling separately",null,2417]
[]
["Single/HH/Widow",2356]
[8060,0.046,0,0]
[16130,0.0615,8060,370.76]
[116330,0.065,16130,867.07]
["over    ",0.0675,116330,7380.07]
[]
["Married filing Joint",2296]
[10750,0.046,0,0]
[21500,0.0615,10750,494.5]
[155100,0.065,21500,1155.63]
["over    ",0.0675,155100,9839.63]
[]
["Married filing Separately",2417]
[5380,0.046,0,0]
[10750,0.0615,5380,247.48]
[77550,0.065,10750,577.74]
["over    ",0.0675,77550,4919.74]